—
| Method | Variant | Implied price | Value | vs Market |
|---|
| Sub-factor | Key readings | Score | Status |
|---|
| Operating Cash Flow (TTM) In millions |
|
| Total Debt In millions |
|
| Cash & ST investments In millions |
|
| Discount rate (%) |
|
| Shares outstanding In millions |
| Growth (Year 1–5) Capped at 30% · from own 5Y revenue CAGR |
% |
| Growth (Year 6–10) Default: Y1-5 × 0.70 (fade) |
% |
| Growth (Year 11–20) Terminal-like · default 4% |
% |
—
| Avg EBIT (3Y normalized) | — |
| Effective tax rate (3Y) | — |
| NOPAT | — |
| WACC | — |
| Operating EPV | — |
—
| Net income (TTM) | — |
| + D&A | — |
| − Maint capex (60% of total) | — |
| Owner earnings | — |
| ÷ Market cap | — |